As of 2024-12-14, the Intrinsic Value of Safello Group AB (SFL.ST) is
453.72 SEK. This SFL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.14 SEK, the upside of Safello Group AB is
7,289.50%.
The range of the Intrinsic Value is 319.11 - 799.60 SEK
453.72 SEK
Intrinsic Value
SFL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
319.11 - 799.60 |
453.72 |
7289.5% |
| DCF (Growth 10y) |
1,985.16 - 5,107.98 |
2,860.80 |
46492.8% |
| DCF (EBITDA 5y) |
810.03 - 1,074.82 |
865.02 |
13988.2% |
| DCF (EBITDA 10y) |
4,766.37 - 6,701.48 |
5,247.26 |
85360.3% |
| Fair Value |
0.41 - 0.41 |
0.41 |
-93.36% |
| P/E |
2.54 - 16.56 |
9.87 |
60.7% |
| EV/EBITDA |
3.28 - 35.58 |
18.92 |
208.1% |
| EPV |
7.78 - 9.63 |
8.71 |
41.8% |
| DDM - Stable |
0.67 - 1.79 |
1.23 |
-80.0% |
| DDM - Multi |
174.47 - 362.83 |
236.06 |
3744.7% |
SFL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
125.56 |
| Beta |
1.77 |
| Outstanding shares (mil) |
20.45 |
| Enterprise Value (mil) |
107.64 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.29% |
| Cost of Debt |
4.25% |
| WACC |
5.83% |